Capital Structure

• Total Development Cost: ~ $200M

• Villa Pre-Sales: ~$24M

• Membership Initiation: ~$4M

• Institutional Debt + Equity: balance

Investor Proposition

Xaris is structured as a long-term, cash-flowing luxury asset.

Investors receive:

• Preferred return (~8%)

• Ongoing distributions

• Participation in brand/platform expansion